As of 2025-05-25, the Intrinsic Value of Allied Motion Technologies Inc (AMOT) is 82.79 USD. This AMOT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.08 USD, the upside of Allied Motion Technologies Inc is 142.90%.
The range of the Intrinsic Value is 47.33 - 251.74 USD
Based on its market price of 34.08 USD and our intrinsic valuation, Allied Motion Technologies Inc (AMOT) is undervalued by 142.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.33 - 251.74 | 82.79 | 142.9% |
| DCF (Growth 10y) | 57.84 - 276.83 | 96.03 | 181.8% |
| DCF (EBITDA 5y) | 28.65 - 34.21 | 31.35 | -8.0% |
| DCF (EBITDA 10y) | 37.81 - 46.60 | 42.00 | 23.2% |
| Fair Value | 31.21 - 31.21 | 31.21 | -8.42% |
| P/E | 13.99 - 19.60 | 17.46 | -48.8% |
| EV/EBITDA | 11.37 - 20.83 | 16.15 | -52.6% |
| EPV | 21.71 - 31.30 | 26.51 | -22.2% |
| DDM - Stable | 12.84 - 60.77 | 36.80 | 8.0% |
| DDM - Multi | 32.92 - 122.03 | 51.95 | 52.5% |
| Market Cap (mil) | 551.42 |
| Beta | 1.71 |
| Outstanding shares (mil) | 16.18 |
| Enterprise Value (mil) | 754.80 |
| Market risk premium | 4.24% |
| Cost of Equity | 7.23% |
| Cost of Debt | 5.00% |
| WACC | 6.19% |